|
Receivables - Affiliates
|
| | 19.10M | 22.40M | 22.90M | 27.10M | 23.60M | 25.23M | 27.53M |
|
Cash & Equivalents
|
29.38M | 33.62M | 39.30M | 25.75M | 191.20M | 195.77M | 196.42M | 159.83M | 150.99M |
|
Receivables - Net
|
| | 5.98M | 9.61M | 8.78M | 7.84M | 8.05M | 9.35M | 8.17M |
|
Receivables
|
| | 5.98M | 9.61M | 8.78M | 7.84M | 8.05M | 9.35M | 8.17M |
|
Prepaid Assets
|
| | 1.55M | 0.91M | 1.54M | 1.62M | 1.50M | 2.94M | 13.09M |
|
Current Assets
|
| | 75.11M | 75.35M | 234.13M | 241.85M | 241.41M | 208.53M | 211.33M |
|
Property, Plant & Equipment (Net)
|
| | 0.60M | 0.51M | 0.68M | 3.50M | 3.36M | 3.26M | 3.21M |
|
Intangibles
|
| | 36.44M | 77.79M | 75.02M | 72.98M | 80.92M | 125.90M | 129.39M |
|
Goodwill & Intangibles
|
| | 36.44M | 77.79M | 75.02M | 72.98M | 80.92M | 125.90M | 129.39M |
|
Other Non-Current Assets
|
8.08M | 7.81M | 7.20M | 10.80M | 9.71M | 0.61M | 0.54M | 0.78M | 0.73M |
|
Non-Current Assets
|
| | 40.33M | 81.87M | 78.97M | 81.58M | 89.12M | 134.32M | 137.84M |
|
Assets
|
| | 115.44M | 157.22M | 313.09M | 323.43M | 330.53M | 342.85M | 349.17M |
|
Notes Payables
|
| | 2.44M | 2.03M | 1.90M | 1.91M | 1.93M | 1.94M | 1.96M |
|
Payables
|
| | 2.44M | 2.03M | 1.90M | 1.91M | 1.93M | 1.94M | 1.96M |
|
Accumulated Expenses
|
| | 12.49M | 15.30M | 14.44M | 13.85M | 16.30M | 16.22M | 15.90M |
|
Other Accumulated Expenses
|
| | 5.01M | 6.91M | 6.91M | 9.85M | 6.84M | 8.70M | 9.31M |
|
Short term Debt
|
| | 2.44M | 2.03M | 1.90M | 1.91M | 1.93M | 1.94M | 1.96M |
|
Current Leases
|
| | 0.88M | 1.03M | 1.07M | 1.01M | 1.12M | 1.35M | 1.39M |
|
Total Current Liabilities
|
| | 34.91M | 41.05M | 38.10M | 39.62M | 42.86M | 45.39M | 45.14M |
|
Non-Current Debt
|
| | 47.96M | 47.02M | 5.41M | 5.13M | 4.49M | 3.85M | 3.21M |
|
Minority Interest
|
| | | | 197.05M | 201.40M | 204.84M | 200.54M | 204.95M |
|
Operating Leases
|
| | 1.52M | 2.67M | 2.52M | 3.37M | 3.12M | 3.01M | 3.13M |
|
Other Non-Current Liabilities
|
| | | | | 0.02M | | | |
|
Total Non-Current Liabilities
|
| | 84.39M | | | 48.12M | 50.47M | 53.88M | 53.43M |
|
Total Liabilities
|
-41.29M | | 84.39M | 89.71M | 44.96M | 48.14M | 50.47M | 53.88M | 53.43M |
|
Total Debt
|
| | 50.39M | 49.05M | 7.31M | 7.04M | 6.42M | 5.79M | 5.17M |
|
Common Equity
|
41.29M | | 31.05M | 67.51M | 268.13M | 275.29M | 280.06M | 279.21M | 284.32M |
|
Shareholder's Equity
|
41.29M | | 31.05M | 67.51M | 268.13M | 275.29M | 280.06M | 279.21M | 284.32M |
|
Liabilities and Shareholders Equity
|
| | 115.44M | 157.22M | 313.09M | 323.43M | 330.53M | 342.85M | 349.17M |
|
Retained Earnings
|
| | 4.80M | 11.25M | 13.70M | 15.29M | 16.63M | 18.58M | 20.30M |
|
Shares Outstanding
|
| | | | 55.98M | 55.98M | 56.08M | 56.08M | 56.18M |